Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.64% first-year return on $868k initial cash invested.
-27.64%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$6,926
Rent
-$19,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,926 income − $26,919 expenses = $19,993 out of pocket
Investment Breakdown
|
Purchase Price
$4019k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$868k
Downpayment
20%
$804k
Closing costs
1%
$40,192
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,926
Total Expenses
$26,919
Mortgage P&I
296%
$20,499
Property Taxes
24%
$1,629
Home Insurance
21%
$1,466
HOA
0%
$0
Property Management
15%
$1,039
CapEx
4%
$277
Vacancy
0%
$0
Maintenance
4%
$277
Other
25%
$1,732